[HEIM] QoQ Quarter Result on 30-Jun-2008 [#4]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- -46.46%
YoY- 13.64%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 314,826 328,519 365,804 250,310 328,741 290,351 325,200 -2.13%
PBT 43,606 46,308 63,252 25,258 49,141 36,307 58,192 -17.48%
Tax -11,007 -11,633 -15,929 -5,772 -12,749 -9,434 -15,086 -18.93%
NP 32,599 34,675 47,323 19,486 36,392 26,873 43,106 -16.97%
-
NP to SH 32,599 34,675 47,323 19,486 36,392 26,873 43,106 -16.97%
-
Tax Rate 25.24% 25.12% 25.18% 22.85% 25.94% 25.98% 25.92% -
Total Cost 282,227 293,844 318,481 230,824 292,349 263,478 282,094 0.03%
-
Net Worth 444,119 413,804 459,329 410,867 419,791 383,468 428,945 2.34%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 30,204 - 93,653 - 39,252 - -
Div Payout % - 87.11% - 480.62% - 146.07% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 444,119 413,804 459,329 410,867 419,791 383,468 428,945 2.34%
NOSH 302,122 302,047 302,190 302,108 302,008 301,943 302,074 0.01%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 10.35% 10.55% 12.94% 7.78% 11.07% 9.26% 13.26% -
ROE 7.34% 8.38% 10.30% 4.74% 8.67% 7.01% 10.05% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 104.20 108.76 121.05 82.85 108.85 96.16 107.66 -2.15%
EPS 10.79 11.48 15.66 6.45 12.05 8.90 14.27 -16.98%
DPS 0.00 10.00 0.00 31.00 0.00 13.00 0.00 -
NAPS 1.47 1.37 1.52 1.36 1.39 1.27 1.42 2.33%
Adjusted Per Share Value based on latest NOSH - 302,108
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 104.22 108.75 121.09 82.86 108.82 96.12 107.65 -2.13%
EPS 10.79 11.48 15.67 6.45 12.05 8.90 14.27 -16.98%
DPS 0.00 10.00 0.00 31.00 0.00 12.99 0.00 -
NAPS 1.4702 1.3698 1.5205 1.3601 1.3896 1.2694 1.4199 2.34%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 5.60 5.05 5.20 5.25 5.45 5.55 6.00 -
P/RPS 5.37 4.64 4.30 6.34 5.01 5.77 5.57 -2.40%
P/EPS 51.90 43.99 33.21 81.40 45.23 62.36 42.05 15.04%
EY 1.93 2.27 3.01 1.23 2.21 1.60 2.38 -13.02%
DY 0.00 1.98 0.00 5.90 0.00 2.34 0.00 -
P/NAPS 3.81 3.69 3.42 3.86 3.92 4.37 4.23 -6.72%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 15/05/09 27/02/09 26/11/08 29/08/08 23/05/08 22/02/08 29/11/07 -
Price 5.95 5.30 5.30 5.35 5.50 5.40 5.65 -
P/RPS 5.71 4.87 4.38 6.46 5.05 5.62 5.25 5.75%
P/EPS 55.14 46.17 33.84 82.95 45.64 60.67 39.59 24.69%
EY 1.81 2.17 2.95 1.21 2.19 1.65 2.53 -19.99%
DY 0.00 1.89 0.00 5.79 0.00 2.41 0.00 -
P/NAPS 4.05 3.87 3.49 3.93 3.96 4.25 3.98 1.16%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment